Biggest changeSegment Results The following table sets forth our selected results of operations for each of our reportable segments for the years ended December 31, 2022, 2021 and 2020 ($ in thousands, except for Average Daily Rate amounts). For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenue: 2022 2021 2020 2022 vs. 2021 2022 vs. 2021 2021 vs. 2020 2021 vs. 2020 Government $ 360,294 $ 156,250 $ 63,259 $ 204,044 131% $ 92,991 147% Hospitality & Facilities Services - South 132,373 116,958 112,126 15,415 13% 4,832 4% Hospitality & Facilities Services - Midwest 6,168 4,150 6,605 2,018 49% (2,455) (37)% TCPL Keystone - 12,283 41,911 (12,283) (100)% (29,628) (71)% All Other 3,150 1,696 1,247 1,454 86% 449 36% Total revenues $ 501,985 $ 291,337 $ 225,148 $ 210,648 72% $ 66,189 29% Adjusted Gross Profit Government $ 246,598 $ 94,801 $ 47,523 $ 151,797 160% $ 47,278 99% Hospitality & Facilities Services - South 54,558 52,344 51,518 2,214 4% 826 2% Hospitality & Facilities Services - Midwest (258) (711) 161 453 (64)% (872) (543)% TCPL Keystone - 9,161 8,617 (9,161) (100)% 544 6% All Other (937) (636) (699) (301) 47% 63 (9)% Total Adjusted Gross Profit $ 299,961 $ 154,959 $ 107,120 $ 145,002 94% $ 47,839 45% Average Daily Rate Hospitality & Facilities Services - South $ 73.39 $ 74.64 $ 81.67 $ (1.25) $ (7.03) Hospitality & Facilities Services - Midwest $ 61.20 $ 68.91 $ 79.69 $ (7.71) $ (10.78) Note: Adjusted gross profit for the chief operating decision maker’s (“CODM”) analysis includes the services and rental costs recognized in the financial statements and excludes depreciation on specialty rental assets, certain severance costs, and loss on impairment.
Biggest changeSegment Results The following table sets forth our selected results of operations for each of our reportable segments for the years ended December 31, 2023, 2022 and 2021 ($ in thousands, except for Average Daily Rate amounts). For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenue: 2023 2022 2021 2023 vs. 2022 2023 vs. 2022 2022 vs. 2021 2022 vs. 2021 Government $ 403,724 $ 360,294 $ 156,250 $ 43,430 12% $ 204,044 131% HFS - South 148,677 132,373 116,958 16,304 12% 15,415 13% All Other 11,207 9,318 18,129 1,889 20% (8,811) (49)% Total revenues $ 563,608 $ 501,985 $ 291,337 $ 61,623 12% $ 210,648 72% Adjusted Gross Profit Government $ 332,480 $ 246,598 $ 94,801 $ 85,882 35% $ 151,797 160% HFS - South 51,444 54,558 52,344 (3,114) (6)% 2,214 4% All Other (1,974) (1,195) 7,814 (779) 65% (9,009) (115)% Total Adjusted Gross Profit $ 381,950 $ 299,961 $ 154,959 $ 81,989 27% $ 145,002 94% Average Daily Rate HFS - South $ 75.22 $ 73.39 $ 74.64 $ 1.83 $ (1.25) Note: Adjusted gross profit for the chief operating decision maker’s (“CODM”) analysis includes the services and rental costs recognized in the financial statements and excludes depreciation on specialty rental assets, certain severance costs, and loss on impairment.
We primarily review the following profit and loss information when assessing our performance: Revenue We analyze our revenues by comparing actual revenues to our internal budgets and projections for a given period and to prior periods to assess our performance. We believe that revenues are a meaningful indicator of the demand and pricing for our services.
We primarily review the following profit and loss information when assessing our performance: Revenue We analyze our revenues by comparing actual revenues to our internal budgets and projections for a given period and to prior periods to assess our performance. We believe that revenues are a meaningful indicator of the demand and pricing 51 Table of Contents for our services.
Regulatory Compliance We are subject to extensive federal, state, local, and foreign environmental, health and safety laws and regulations concerning matters such as air emissions, wastewater discharges, solid, and hazardous waste handling and disposal and the investigation and remediation of contamination.
Regulatory Compliance We are subject to extensive federal, state, local, and foreign environmental, health and safety laws and regulations concerning matters such as air emissions, wastewater discharges, solid, and hazardous waste handling and disposal and 50 Table of Contents the investigation and remediation of contamination.
The risks of substantial costs, liabilities, and limitations on our operations related to compliance with 51 Table of Contents these laws and regulations are an inherent part of our business, and future conditions may develop, arise, or be discovered that create substantial compliance or environmental remediation liabilities and costs.
The risks of substantial costs, liabilities, and limitations on our operations related to compliance with these laws and regulations are an inherent part of our business, and future conditions may develop, arise, or be discovered that create substantial compliance or environmental remediation liabilities and costs.
The increase in income tax expense is primarily attributable to an increase in income before income tax as well as an increase in state tax expense based off of gross receipts as a result of the increase in revenues due to improvements in overall operations and growth in the business from the Government segment. Comparison of the Years Ended December 31, 2021 and 2020 For discussion of the comparison of our operating results for the years ended December 31, 2021 and 2020, please read the “Comparison of Years Ended December 31, 2021 and 2020” section located in the Management Discussion & Analysis section in our 2021 Annual Report on From 10-K filed on March 11, 2022 and is incorporated herein by reference.
The increase in income tax expense is primarily attributable to an increase in income before income tax as well as an increase in state tax expense based off of gross receipts as a result of the increase in revenues due to improvements in overall operations and growth in the business from the Government segment. Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in our Annual Report on From 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
Additionally, this segment also includes facilities and operations provided under a lease and services agreement with our NP Partner, backed by a committed United States Government contract, to provide a suit of comprehensive service offerings in support of their humanitarian aid efforts.
Additionally, this segment also includes facilities and operations provided under a lease and services agreement with our NP Partner, backed by a committed U.S. Government contract, to provide a suit of comprehensive service offerings in support of their humanitarian aid efforts.
Refer to Note 8 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for additional discussion of the 2024 Senior Secured Notes.
Refer to Note 8 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for additional discussion of the 2024 Senior Secured Notes, the Notes Exchange Offer, and the 2025 Senior Secured Notes.
Comparison of the Years Ended December 31, 2021 and 2020 For discussion of the comparison of our operating results for the years ended December 31, 2021 and 2020, please read the “Comparison of Years Ended December 31, 2021 and 2020” section located in the Management Discussion & Analysis section in the our Annual Report on Form 10-K for the year ended December 31, 2021 filed on March 11, 2022 and is incorporated herein by reference.
Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in the our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
The change in fair value of the warrant liabilities was $31.7 million for the year ended December 31, 2022 as compared to 56 Table of Contents $1.1 million for the year ended December 31, 2021. The change in the fair value of the warrant liabilities is the result of changes in market prices deriving the value of the financial instruments.
The change in fair value of the warrant liabilities was ($9.1) million for the year ended December 31, 2023 as compared 55 Table of Contents to $31.7 million for the year ended December 31, 2022. The change in the fair value of the warrant liabilities is the result of changes in market prices deriving the value of the financial instruments.
Maintenance capital expenditures for specialty rental assets amounted to approximately $12.5 million, $11.7 million, and $0.9 million for the years ended December 31, 2022, 2021 and 2020, respectively. As we pursue growth, we monitor which capital resources, including equity and debt financings, are available to us to meet our future financial obligations, planned capital expenditure activities and liquidity requirements.
Maintenance capital expenditures for specialty rental assets amounted to approximately $14.2 million, $12.3 million, and $11.7 million for the years ended December 31, 2023, 2022 and 2021, respectively. As we pursue growth, we monitor which capital resources, including equity and debt financings, are available to us to meet our future financial obligations, planned capital expenditure activities and liquidity requirements.
The Expanded Humanitarian Contract provides for significant scope expansion and term extension for the continuation of services provided under the agreement that originated in March 2021. The Expanded Humanitarian Contract operates with similar structure to the Company’s existing government services contracts, which are centered around minimum revenue commitments supported by the United States Government.
The Expanded Humanitarian Contract provided for a significant scope expansion and term extension for the continuation of services provided under the agreement that originated in March 2021. The Expanded Humanitarian Contract operated with similar structure to the Company’s prior and existing government services subcontracts, which are centered around minimum revenue commitments supported by the United States Government.
Average daily rate is calculated based on specialty rental income and services income received over the period indicated, divided by utilized bed nights. Comparison of Years Ended December 31, 2022 and 2021 Government Revenue for the Government segment was $360.3 million for the year ended December 31, 2022 as compared to $156.3 million for the year ended December 31, 2021. 57 Table of Contents Adjusted gross profit for the Government segment was $246.6 million for the year ended December 31, 2022 as compared to $94.8 million for the year ended December 31, 2021.
Average daily rate is calculated based on specialty rental income and services income received over the period indicated, divided by utilized bed nights. Comparison of Years Ended December 31, 2023 and 2022 Government Revenue for the Government segment was $403.8 million for the year ended December 31, 2023 as compared to $360.3 million for the year ended December 31, 2022. 56 Table of Contents Adjusted gross profit for the Government segment was $332.5 million for the year ended December 31, 2023 as compared to $246.6 million for the year ended December 31, 2022.
The Company’s finance lease and other financing obligations as of December 31, 2021, consisted of approximately $1.4 million of finance leases related to commercial-use vehicles with the same terms as described above.
The Company’s finance lease and other financing obligations as of December 31, 2022, consisted of approximately $2.2 million of finance leases related to commercial-use vehicles with the same terms as described above.
Although growth capital expenditures are largely discretionary, our long-lived specialty rental assets require a certain level of maintenance capital expenditures, which have ranged from approximately 0.4% to 4% of annual revenue between 2018 and 2022, with an average cost of approximately 1.8% of annual revenue.
Although growth capital expenditures are largely discretionary, our long-lived specialty rental assets require a certain level of maintenance capital expenditures, which have ranged from approximately 0.4% to 4.0% of annual revenue between 2019 and 2023, with an average cost of approximately 2% of annual revenue.
Cash requirements We expect that our principal short-term (over the next 12 months) and long-term needs for cash relating to our operations will be to primarily fund (i) operating activities and working capital, (ii) maintenance capital expenditures for specialty rental assets, (iii) payments due under finance and operating leases, (iv) debt service, (v) elective repayments on our 2024 Senior Secured Notes.
Cash requirements We expect that our principal short-term (over the next 12 months) and long-term needs for cash relating to our operations will be to primarily fund (i) operating activities and working capital, (ii) maintenance capital expenditures for specialty rental assets, (iii) payments due under finance and operating leases, and (iv) debt service interest payments.
During the year ended December 31, 2022, $70 million was drawn and $70 million was repaid on the ABL Facility resulting in an outstanding balance of $0 as of December 31, 2022. As of December 31, 2022, the maturity date of the ABL Facility was September 15, 2023.
During the year ended December 31, 2022, $70 million was drawn and $70 million was repaid on the ABL Facility resulting in an outstanding balance of $0 as of December 31, 2022.
The Indenture was entered into by and among Arrow Bidco, the guarantors named therein (the “Note Guarantors”), and Deutsche Bank Trust Company Americas, as trustee and as collateral agent. Interest is payable semi-annually on September 15 and March 15 and began September 15, 2019.
The 2024 Notes Indenture was entered into by and among Arrow Bidco, the guarantors named therein (the “2024 Senior Secured Note Guarantors”), and Deutsche Bank Trust Company Americas, as trustee and as collateral agent. Interest was payable semi-annually on September 15 and March 15 and began September 15, 2019.
Revenue and adjusted gross profit increased as a result of the new contracts originated in the Government segment in March of 2021 and May of 2022 as previously mentioned.
Revenue and adjusted gross profit increased as a result of the contracts originated in the Government segment in May of 2022 and November of 2023 as previously mentioned.
Net cash provided by operating activities was $305.6 million for the year ended December 31, 2022 compared to $104.6 million for the year ended December 31, 2021.
Net cash provided by operating activities was $156.8 million for the year ended December 31, 2023 compared to $305.6 million for the year ended December 31, 2022.
Approximately 66.5% of our revenue was earned from specialty rental with vertically integrated hospitality services, specifically lodging and related ancillary services, whereas the remaining 33.5% of revenues were earned through leasing of lodging facilities for the year ended December 31, 2022.
Approximately 64.9% of our revenue was earned from specialty rental with vertically integrated hospitality services, specifically lodging and related ancillary services, whereas the remaining 35.1% of revenues were earned through leasing of lodging facilities for the year ended December 31, 2023.
The following table sets forth general information derived from our audited consolidated statements of cash flows: For the Years Ended ($ in thousands) December 31, 2022 2021 2020 Net cash provided by operating activities $ 305,612 $ 104,599 $ 46,781 Net cash used in investing activities (140,228) (35,915) (10,949) Net cash used in financing activities (7,098) (52,271) (35,683) Effect of exchange rate changes on cash and cash equivalents (19) 14 (9) Net increase in cash and cash equivalents $ 158,267 $ 16,427 $ 140 Comparison of Years Ended December 31, 2022 and 2021 Cash flows provided by operating activities .
The following table sets forth general information derived from our audited consolidated statements of cash flows: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net cash provided by operating activities $ 156,801 $ 305,612 $ 104,599 Net cash used in investing activities (68,180) (140,228) (35,915) Net cash used in financing activities (166,369) (7,098) (52,271) Effect of exchange rate changes on cash and cash equivalents 4 (19) 14 Net increase (decrease) in cash and cash equivalents $ (77,744) $ 158,267 $ 16,427 Comparison of Years Ended December 31, 2023 and 2022 Cash flows provided by operating activities .
Indebtedness The Company’s finance lease and other financing obligations as of December 31, 2022 consisted of $2.2 million of finance leases. The finance leases pertain to leases entered into during 2019 through 2022, for commercial-use vehicles with 36-month terms expiring through 2025.
Indebtedness The Company’s finance lease and other financing obligations as of December 31, 2023 consisted of $2.4 million of finance leases. The finance leases pertain to leases entered into during 2019 through 2023, for commercial-use vehicles with 36-month terms (and continue on a month-to-month basis thereafter) expiring through 2026.
The Company originated a contract in 2013 with TC Energy Pipelines to construct, deliver, cater and manage all accommodations and hospitality services in conjunction with the planned construction of the Keystone XL pipeline project.
The Company originated a contract in 2013 with TC Energy Pipelines to construct, deliver, cater and manage all accommodations and hospitality services in conjunction with the planned construction of the Keystone XL pipeline project. In January 2021, the project was suspended due to the Keystone XL Presidential Permit being revoked.
Net cash used in financing activities was $7.1 million for the year ended December 31, 2022 compared to $52.3 million for the year ended December 31, 2021.
Net cash used in financing activities was $166.4 million for the year ended December 31, 2023 compared to $7.1 million for the year ended December 31, 2022.
We currently believe that our cash on hand, along with these sources of funds will provide sufficient liquidity to fund debt service requirements, support our growth strategy, lease obligations, contingent liabilities and working capital investments for at least the next 12 months.
We currently believe that our cash on hand, along with these sources of funds will provide sufficient liquidity to fund debt service requirements, support our growth, acquisition, and diversification strategy discussed in Item 1, “Business” of this Annual Report on Form 10-K, lease obligations, contingent liabilities and working capital investments for at least the next 12 months.
Selling, general and administrative was $57.9 million for the year ended December 31, 2022 as compared to $46.5 million for the year ended December 31, 2021.
Selling, general and administrative was $56.1 million for the year ended December 31, 2023 as compared to $57.9 million for the year ended December 31, 2022.
Interest expense, net was $36.3 million for the year ended December 31, 2022 as compared to interest expense, net of $38.7 million for the year ended December 31, 2021.
Interest expense, net was $22.6 million for the year ended December 31, 2023 as compared to interest expense, net of $36.3 million for the year ended December 31, 2022.
The change in interest expense is driven by approximately $0.9 million of interest that was capitalized during the year ended December 31, 2022 in connection with capital project activity driven by the expansion in the Government segment associated with the Expanded Humanitarian Contract.
These decreases were partially offset by approximately $1.0 million of interest that was capitalized during the year ended December 31, 2022 in connection with capital project activity driven by the expansion in the Government segment associated with the Expanded Humanitarian Contract.
Government The Government segment includes the facilities and operations of the family residential center and the related support communities in Dilley, Texas (the “South Texas Family Residential Center”) provided under a lease and services agreement with our FRCC Partner.
Government The Government segment includes the facilities and operations of the family residential center and the related support communities in Dilley, Texas (the “South Texas Family Residential Center”) provided under a lease and services agreement with a national provider of migrant programming (the “FRCC Partner”).
Hospitality & Facilities Services - South Revenue for the HFS – South segment was $132.4 million for the year ended December 31, 2022, as compared to $117.0 million for the year ended December 31, 2021. Adjusted gross profit for the HFS – South segment was $54.6 million for the year ended December 31, 2022, as compared to $52.3 million for the year ended December 31, 2021.
Hospitality & Facilities Services - South Revenue for the HFS – South segment was $148.7 million for the year ended December 31, 2023, as compared to $132.4 million for the year ended December 31, 2022. Adjusted gross profit for the HFS – South segment was $51.4 million for the year ended December 31, 2023, as compared to $54.6 million for the year ended December 31, 2022.
Senior Secured Notes In connection with the closing of the Business Combination, Arrow Bidco issued $340 million in aggregate principal amount of 9.50% senior secured notes due March 15, 2024 (the “2024 Senior Secured Notes” or “Notes”) under an indenture dated March 15, 2019 (the “Indenture”).
Senior Secured Notes On March 15, 2019, Arrow Bidco issued $340 million in aggregate principal amount of 9.50% senior secured notes due March 15, 2024 (the “2024 Senior Secured Notes”) under an indenture dated March 15, 2019 (the “2024 Notes Indenture”).
Additionally, the Expanded Humanitarian Contract includes variable services revenue that will align with monthly community population. The minimum revenue commitments, which consist of annual recurring lease revenue and nonrecurring infrastructure enhancement revenue, provide for a minimum annual revenue contribution of approximately $390 million and is fully committed over its initial contract term.
Additionally, the Expanded Humanitarian Contract included occupancy-based variable services revenue that aligned with active community population. The minimum revenue commitments, which consisted of annual recurring lease revenue and nonrecurring infrastructure enhancement revenue, provided for a minimum annual revenue contribution of approximately $390 million and was fully committed over its initial contract term.
Key Indicators of Financial Performance Our management uses a variety of financial and operating metrics to analyze our performance. We view these metrics as significant factors in assessing our operating results and profitability and intend to review these measurements frequently for consistency and trend analysis.
We view these metrics as significant factors in assessing our operating results and profitability and intend to review these measurements frequently for consistency and trend analysis.
Natural Disasters or Other Significant Disruption An operational disruption in any of our facilities could negatively impact our financial results. The occurrence of a natural disaster, such as earthquake, tornado, severe weather including hail storms, flood, fire, or other unanticipated problems such as labor difficulties, equipment failure, capacity expansion difficulties or unscheduled maintenance could cause operational disruptions of varied duration.
The occurrence of a natural disaster, such as earthquake, tornado, severe weather including hail storms, flood, fire, or other unanticipated problems such as public health threats or outbreaks, labor difficulties, equipment failure, capacity expansion difficulties or unscheduled maintenance could cause operational disruptions of varied duration.
Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization.
Target Hospitality defines Adjusted gross profit, as gross profit plus depreciation of specialty rental assets, loss on impairment, and certain severance costs. 61 Table of Contents Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization.
Then on July 23, 2021, the Company executed the Termination and Settlement Agreement, which effectively terminated the Company’s contract with TC Energy that was originated in 2013.
Then on July 23, 2021, the Company executed the Termination and Settlement Agreement, which effectively terminated the Company’s contract with TC Energy that was originated in 2013. As a result of the Termination and Settlement Agreement, no further activity is expected in the TCPL Keystone segment.
During the year ended December 31, 2022, the Company made an elective repayment of approximately $5.5 million on the Notes, reducing the principal balance outstanding to $334.5 million from an original principal balance of $340 million.
During the year ended December 31, 2022, the Company made an elective repayment of approximately $5.5 million on the 2024 Senior Secured Notes, reducing the principal balance outstanding to $334.5 million from an original principal balance of $340 million. On March 15, 2023, Arrow Bidco redeemed $125 million in aggregate principal amount of the outstanding 2024 Senior Secured Notes.
This increase in net income is primarily attributable to an increase in gross profit driven by the increase in revenue as well as a decrease in interest expense driven by significant debt reduction, partially offset by an increase in operating expenses, an increase in the estimated fair value of warrant liabilities, and an increase in income tax expense due to improved results. ● Generated consolidated Adjusted EBITDA of $264.7 million representing an increase of $145.5 million or 122% as compared to the year ended December 31, 2021, driven primarily by the increase in revenue, partially offset by the increase in operating expenses mentioned above. Adjusted EBITDA is a non-GAAP measure.
This increase in net income is primarily attributable to an increase in gross profit driven by the increase in revenue, a decrease in costs of service, a decrease in interest expense driven by significant debt reduction as well as a decrease in the 49 Table of Contents estimated fair value of warrant liabilities, partially offset by an increase in loss on extinguishment of debt and an increase in income tax expense due to improved results. ● Generated consolidated Adjusted EBITDA of $344.2 million representing an increase of $79.5 million or 30% as compared to the year ended December 31, 2022, driven primarily by the increase in revenue, and decrease in costs of services as mentioned above, partially offset by an increase in specialty rental costs.
Services income consists primarily of specialty rental and vertically integrated and comprehensive hospitality services including catering, food services, maintenance, housekeeping, grounds-keeping, security, overall workforce community management services, health and recreation facilities, concierge services and laundry service.
Total revenue for the year ended December 31, 2022 consisted of $333.7 million of services income and $168.3 million of specialty rental income. Services income consists primarily of specialty rental and vertically integrated and comprehensive hospitality services including catering and food services, maintenance, housekeeping, grounds-keeping, security, overall workforce community management services, health and recreation facilities, concierge services, and laundry service.
Specialty rental costs were approximately $27.8 million for the year ended December 31, 2022 as compared to $16.2 million for the year ended December 31, 2021. The increase in specialty rental costs is primarily due to an increase in costs related to growth in the Government segment. Depreciation of specialty rental assets.
The increase in specialty rental costs is primarily due to an increase in costs related to growth in the Government segment. 54 Table of Contents Depreciation of specialty rental assets. Depreciation of specialty rental assets was $68.6 million for the year ended December 31, 2023 as compared to $52.8 million for the year ended December 31, 2022.
For a discussion of the critical accounting policies and estimates that we use in the preparation of our audited consolidated financial statements, including assumptions and estimates used to test goodwill and other intangible assets for impairment, when a quantitative test is required, refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K. Principles of Consolidation Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for a discussion of principles of consolidation. Recently Issued and Adopted Accounting Standards Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for our assessment of recently issued and adopted accounting standards. Non-GAAP Financial Measures We have included Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance.
The Company had no significant contracts with lease terms or contract terms determined to have been over or under-estimated during the reporting periods included herein. Principles of Consolidation Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for a discussion of principles of consolidation. Recently Issued and Adopted Accounting Standards Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for our assessment of recently issued and adopted accounting standards. Non-GAAP Financial Measures We have included Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance.
Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows are not measurements of Target Hospitality’s financial performance under GAAP and should not be considered as alternatives to gross profit, net income (loss) or other performance measures derived in accordance with GAAP, or as alternatives to cash flow from operating activities as measures of Target Hospitality’s liquidity.
Discretionary cash flows indicate the amount of cash available after maintenance capital expenditures for specialty rental assets for, among other things, investments in our existing business. 62 Table of Contents Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows are not measurements of Target Hospitality’s financial performance under GAAP and should not be considered as alternatives to gross profit, net income (loss) or other performance measures derived in accordance with GAAP, or as alternatives to cash flow from operating activities as measures of Target Hospitality’s liquidity.
Liquidity and Capital Resources We depend on cash flow from operations, cash on hand and borrowings under our ABL Facility to finance our acquisition strategy, working capital needs, and capital expenditures.
Liquidity and Capital Resources We depend on cash flow from operations, cash on hand and borrowings under our ABL Facility to finance our acquisition strategy, working capital needs, and capital expenditures. As of December 31, 2023, the ABL Facility had unused available borrowing capacity of $175 million.
Total revenue was $502.0 million for the year ended December 31, 2022 as compared to $291.3 million for the year ended December 31, 2021, and consisted of $333.7 million of services income and $168.3 million of specialty income.
Total revenue was $563.6 million for the year ended December 31, 2023 as compared to $502.0 million for the year ended December 31, 2022, and consisted of $365.6 million of services income and $198.0 million of specialty rental income.
The following table presents a reconciliation of Target Hospitality’s consolidated gross profit to Adjusted gross profit: For the Years Ended ($ in thousands) December 31, 2022 2021 2020 Gross Profit $ 247,128 $ 101,350 $ 57,155 Depreciation of specialty rental assets 52,833 53,609 49,965 Adjusted gross profit $ 299,961 $ 154,959 $ 107,120 63 Table of Contents The following table presents a reconciliation of Target Hospitality’s consolidated net income (loss) to EBITDA and Adjusted EBITDA: For the Years Ended ($ in thousands) December 31, 2022 2021 2020 Net income (loss) $ 73,939 $ (4,576) $ (25,131) Income tax expense (benefit) 32,370 1,904 (8,455) Interest expense, net 36,323 38,704 40,034 Other depreciation and amortization 14,832 16,910 15,649 Depreciation of specialty rental assets 52,833 53,609 49,965 EBITDA 210,297 106,551 72,062 Adjustments Other expense, net 36 878 416 Transaction expenses 283 1,198 979 Stock-based compensation 19,121 5,082 3,592 Change in fair value of warrant liabilities 31,735 1,067 (2,347) Other adjustments 3,242 4,400 3,786 Adjusted EBITDA $ 264,714 $ 119,176 $ 78,488 The following table presents a reconciliation of Target Hospitality’s Net cash provided by operating activities to Discretionary cash flows: For the Years Ended ($ in thousands) December 31, 2022 2021 2020 Net cash provided by operating activities $ 305,612 $ 104,599 $ 46,781 Less: Maintenance capital expenditures for specialty rental assets (12,314) (11,659) (888) Discretionary cash flows $ 293,298 $ 92,940 $ 45,893 Purchase of specialty rental assets (120,287) (35,488) (12,177) Purchase of property, plant and equipment (20,556) (427) (381) Receipt of insurance proceeds - - 619 Proceeds from sale of specialty rental assets and other property, plant and equipment 615 - 990 Net cash used in investing activities $ (140,228) $ (35,915) $ (10,949) Proceeds from borrowings on finance and finance lease obligations - - 13,437 Principal payments on finance and finance lease obligations (1,008) (4,172) (11,581) Principal payments on borrowings from ABL (70,000) (76,000) (74,500) Proceeds from borrowings on ABL 70,000 28,000 42,500 Repayment of Senior Notes (5,500) - - Payment of issuance costs from warrant exchange (774) - - Proceeds from issuance of Common Stock from exercise of warrants 80 - - Proceeds from issuance of Common Stock from exercise of stock options 225 - - Purchase of treasury stock - - (5,318) Restricted shares surrendered to pay tax liabilities (121) (99) (221) Net cash used in financing activities $ (7,098) $ (52,271) $ (35,683) 64 Table of Contents
The following table presents a reconciliation of Target Hospitality’s consolidated gross profit to Adjusted gross profit: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Gross Profit $ 313,324 $ 247,128 $ 101,350 Depreciation of specialty rental assets 68,626 52,833 53,609 Adjusted gross profit $ 381,950 $ 299,961 $ 154,959 The following table presents a reconciliation of Target Hospitality’s consolidated net income (loss) to EBITDA and Adjusted EBITDA: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net income (loss) $ 173,700 $ 73,939 $ (4,576) Income tax expense 51,050 32,370 1,904 Interest expense, net 22,639 36,323 38,704 Loss on extinguishment of debt 2,279 - - Other depreciation and amortization 15,351 14,832 16,910 Depreciation of specialty rental assets 68,626 52,833 53,609 EBITDA 333,645 210,297 106,551 Adjustments Other expense, net 1,241 36 878 Transaction expenses 4,875 283 1,198 Stock-based compensation 11,174 19,121 5,082 Change in fair value of warrant liabilities (9,062) 31,735 1,067 Other adjustments 2,344 3,242 4,400 Adjusted EBITDA $ 344,217 $ 264,714 $ 119,176 63 Table of Contents The following table presents a reconciliation of Target Hospitality’s Net cash provided by operating activities to Discretionary cash flows: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net cash provided by operating activities $ 156,801 $ 305,612 $ 104,599 Less: Maintenance capital expenditures for specialty rental assets (14,218) (12,314) (11,659) Discretionary cash flows $ 142,583 $ 293,298 $ 92,940 Purchase of specialty rental assets (60,808) (120,287) (35,488) Purchase of property, plant and equipment (3,066) (20,556) (427) Acquired intangible assets (4,547) - - Proceeds from sale of specialty rental assets and other property, plant and equipment 241 615 - Net cash used in investing activities $ (68,180) $ (140,228) $ (35,915) Principal payments on finance and finance lease obligations (1,404) (1,008) (4,172) Principal payments on borrowings from ABL - (70,000) (76,000) Proceeds from borrowings on ABL - 70,000 28,000 Repayment of Senior Notes (153,054) (5,500) - Payment of issuance costs from warrant exchange (1,504) (774) - Proceeds from issuance of Common Stock from exercise of warrants 209 80 - Proceeds from issuance of Common Stock from exercise of stock options 1,396 225 - Payment of deferred financing costs (5,194) - - Taxes paid related to net share settlement of equity awards (6,818) (121) (99) Net cash used in financing activities $ (166,369) $ (7,098) $ (52,271)
Our broad network often results in us having communities that are the closest to our customers’ job sites, which reduces commute times and costs, and improves the overall safety of our customers’ workforce.
We have built, own and operate the largest specialty rental and hospitality services network available to customers operating in the HFS – South region. Our broad network often results in us having communities that are the closest to our customers’ job sites, which reduces commute times and costs, and improves the overall safety of our customers’ workforce.
Segments We have identified four reportable business segments: Hospitality & Facilities Services - South, Hospitality & Facilities Services - Midwest, Government, and TCPL Keystone: Hospitality & Facilities Services - South The HFS – South segment reflects our facilities and operations in the HFS – South region and includes our 14 communities located across Texas and New Mexico.
We have identified two reportable business segments: HFS – South and Government: HFS - South The HFS – South segment reflects our facilities and operations in the HFS – South region from customers in the natural resources development industry and includes our 16 communities located across Texas and New Mexico.
Net cash used in investing activities was $140.2 million for the year ended December 31, 2022 compared to $35.9 million for the year ended December 31, 2021. This increase in cash used in investing activities primarily relates to the increase in capital expenditures driven by growth in the Government segment. Cash flows used in financing activities .
Net cash used in investing activities was $68.2 million for the year ended December 31, 2023 compared to $140.2 million for the year ended December 31, 2022. This decrease in net cash used in investing activities was primarily related to a decrease in growth capital expenditures in the Government segment compared to the prior period.
EBITDA reflects net income (loss) excluding the impact of interest expense and loss on extinguishment of debt, provision for income taxes, depreciation, and amortization. We believe that EBITDA is a meaningful indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business.
We believe that EBITDA is a meaningful indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business.
The following discussion should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this document. 54 Table of Contents Consolidated Results of Operations for the years ended December 31, 2022, 2021 and 2020 ($ in thousands) : For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenues: 2022 2021 2020 2022 vs. 2021 2022 vs. 2021 2021 vs. 2020 2021 vs. 2020 Services income $ 333,702 $ 203,134 $ 132,430 $ 130,568 64% $ 70,704 53% Specialty rental income 168,283 76,909 52,960 91,374 119% 23,949 45% Construction fee income - 11,294 39,758 (11,294) (100)% (28,464) (72)% Total revenues 501,985 291,337 225,148 210,648 72% 66,189 29% Costs: Services 174,200 120,192 109,185 54,008 45% 11,007 10% Specialty rental 27,824 16,186 8,843 11,638 72% 7,343 83% Depreciation of specialty rental assets 52,833 53,609 49,965 (776) (1)% 3,644 7% Gross profit 247,128 101,350 57,155 145,778 144% 44,195 77% Selling, general and administrative 57,893 46,461 38,128 11,432 25% 8,333 22% Other depreciation and amortization 14,832 16,910 15,649 (2,078) (12)% 1,261 8% Other expense (income), net 36 880 (723) (844) (96)% 1,603 (222)% Operating income 174,367 37,099 4,101 137,268 370% 32,998 805% Interest expense, net 36,323 38,704 40,034 (2,381) (6)% (1,330) (3)% Change in fair value of warrant liabilities 31,735 1,067 (2,347) 30,668 2874% 3,414 (145)% Income (loss) before income tax 106,309 (2,672) (33,586) 108,981 (4,079)% 30,914 (92)% Income tax expense (benefit) 32,370 1,904 (8,455) 30,466 1600% 10,359 (123)% Net income (loss) $ 73,939 $ (4,576) $ (25,131) $ 78,515 (1,716)% $ 20,555 (82)% Comparison of Years Ended December 31, 2022 and 2021 Total Revenue.
The following discussion should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this document. 53 Table of Contents Consolidated Results of Operations for the years ended December 31, 2023, 2022 and 2021($ in thousands) : For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenues: 2023 2022 2021 2023 vs. 2022 2023 vs. 2022 2022 vs. 2021 2022 vs. 2021 Services income $ 365,627 $ 333,702 $ 203,134 $ 31,925 10% $ 130,568 64% Specialty rental income 197,981 168,283 76,909 29,698 18% 91,374 119% Construction fee income - - 11,294 - 0% (11,294) (100)% Total revenues 563,608 501,985 291,337 61,623 12% 210,648 72% Costs: Services 151,574 174,200 120,192 (22,626) (13)% 54,008 45% Specialty rental 30,084 27,824 16,186 2,260 8% 11,638 72% Depreciation of specialty rental assets 68,626 52,833 53,609 15,793 30% (776) (1)% Gross profit 313,324 247,128 101,350 66,196 27% 145,778 144% Selling, general and administrative 56,126 57,893 46,461 (1,767) (3)% 11,432 25% Other depreciation and amortization 15,351 14,832 16,910 519 3% (2,078) (12)% Other expense, net 1,241 36 880 1,205 3347% (844) (96)% Operating income 240,606 174,367 37,099 66,239 38% 137,268 370% Loss on extinguishment of debt 2,279 - - 2,279 100% - 0% Interest expense, net 22,639 36,323 38,704 (13,684) (38)% (2,381) (6)% Change in fair value of warrant liabilities (9,062) 31,735 1,067 (40,797) (129)% 30,668 2874% Income (loss) before income tax 224,750 106,309 (2,672) 118,441 111% 108,981 (4,079)% Income tax expense 51,050 32,370 1,904 18,680 58% 30,466 1600% Net income (loss) $ 173,700 $ 73,939 $ (4,576) $ 99,761 135% $ 78,515 (1,716)% Comparison of Years Ended December 31, 2023 and 2022 Total Revenue.
Refer to Note 13 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for disclosure of future minimum lease payments over the next five years and thereafter at December 31, 2022, by year and in the aggregate, under non-cancelable operating leases. 61 Table of Contents Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”).
(2) Represents interest on operating lease obligations calculated using the appropriate discount rate for each lease as noted in Note 13 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K. 60 Table of Contents Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”).
The table below presents information on payments coming due under the most significant categories of our needs for cash (excluding operating cash flows pertaining to normal business operations, other than operating lease obligations) as of December 31, 2022 ($ in thousands): Total 2023 2024 2025 2026 2027 Interest Payments on 2024 Senior Secured Notes (1) $ 47,667 $ 31,778 $ 15,889 $ — $ — $ — 2024 Senior Secured Notes 334,500 — 334,500 — — — Operating lease obligations, including imputed interest (2) 25,499 12,942 4,654 4,012 3,283 608 Total $ 407,666 $ 44,720 $ 355,043 $ 4,012 $ 3,283 $ 608 (1) We will incur and pay interest expense at 9.50% of the remaining face value of $334.5 million annually, or $31.8 million in connection with our 2024 Senior Secured Notes due March 15, 2024.
The table below presents information on payments coming due under the most significant categories of our needs for cash (excluding operating cash flows pertaining to normal business operations, other than operating lease obligations) as of December 31, 2023 ($ in thousands): Total 2024 2025 2026 2027 Interest Payments (1) $ 31,696 $ 17,067 $ 14,629 $ — $ — 2025 Senior Secured Notes 181,446 — 181,446 — — Operating lease obligations, including imputed interest (2) 21,838 12,518 5,429 3,283 608 Total $ 234,980 $ 29,585 $ 201,504 $ 3,283 $ 608 (1) We will incur and pay interest expense at 10.75% of the face value of $181.4 million annually, or $19.5 million in connection with our 2025 Senior Secured Notes due June 15, 2025.
As a result of the Termination and Settlement Agreement, no further activity is expected in this segment. All Other Our other facilities and operations which do not meet the criteria to be a separate reportable segment are consolidated and reported as “All Other” which represents the facilities and operations of one community in Oklahoma, one community in Canada, and the catering and other services provided to communities and other workforce accommodation facilities for the natural resource development industries not owned by us. 53 Table of Contents Key Factors Impacting the Comparability of Results The historical results of operations for the periods presented may not be comparable, either to each other or to our future results of operations, for the reasons described below: COVID-19 and Commodity Price Volatility The COVID-19 pandemic and the disruption in the natural resource development industry has had a material adverse effect on our business and results of operations.
All Other Our other facilities and operations which do not meet the criteria to be a separate reportable segment are consolidated and reported as “All Other” which represents the facilities and operations of one community in Canada, three communities in North Dakota, and the catering and other services provided to communities and other workforce accommodation facilities for the natural resource development industries not owned by us. 52 Table of Contents Key Factors Impacting the Comparability of Results The historical results of operations for the periods presented may not be comparable, either to each other or to our future results of operations, for the reasons described below: Termination of the TCPL Keystone Contract In January 2021, the TCPL project was suspended due to the Keystone XL Presidential Permit being revoked.
In January 2021, the project was suspended due to the Keystone XL Presidential Permit being revoked. Then on July 23, 2021, the Company executed the Termination and Settlement Agreement, which effectively terminated the Company’s contract with TC Energy that was originated in 2013 and no further revenue will be generated from the contract with TC Energy.
Then on July 23, 2021, the Company executed the Termination and Settlement Agreement, which effectively terminated the Company’s contract with TC Energy that was originated in 2013 and no further revenue will be generated from the contract with TC Energy. Key Indicators of Financial Performance Our management uses a variety of financial and operating metrics to analyze our performance.
If our cash flows and capital resources are insufficient, we may be forced to reduce or delay additional acquisitions, future investments and capital expenditures, and seek additional capital. Significant delays in our ability to finance planned acquisitions or capital expenditures may materially and adversely affect our future revenue prospects.
Significant delays in our ability to finance planned acquisitions or capital expenditures may materially and adversely affect our future revenue prospects.
As a result of the Termination and Settlement Agreement, no further activity or revenue is expected in this segment. Comparison of the Years Ended December 31, 2021 and 2020 For discussion of the comparison of our operating results for the years ended December 31, 2021 and 2020, please read the “Comparison of Years Ended December 31, 2021 and 2020” section located in the Management Discussion & Analysis section in our Annual Report on Form 10-K for the year ended December 31, 2021 filed on March 11, 2022 and is incorporated herein by reference.
This decrease was partially offset by an increase in average daily rate. Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
Our communities provide customers with cost efficiencies, as they are able to jointly use our communities and related infrastructure (i.e., power, water, sewer and information technology) services alongside other customers operating in the same vicinity. Demand for our services is dependent upon activity levels, particularly our customers’ capital spending on natural resource development activities and government housing programs.
Our communities provide customers with cost efficiencies, as they are able to jointly use our communities and related infrastructure (i.e., power, water, sewer and IT) services alongside other customers operating in the same vicinity.
However, we cannot 58 Table of Contents assure you that we will be able to obtain future debt or equity financings adequate for our future cash requirements on commercially reasonable terms or at all.
However, we cannot assure you that we will be able to obtain future debt or equity financings adequate for our future cash requirements on commercially reasonable terms or at all. If our cash flows and capital resources are insufficient, we may be forced to reduce or delay additional acquisitions, future investments and capital expenditures, and seek additional capital.
The services revenue component provides for a maximum initial annual total contract value of approximately $575 million. Results of Operations The period to period comparisons of our results of operations have been prepared using the historical periods included in our audited consolidated financial statements.
Results of Operations The period to period comparisons of our results of operations have been prepared using the historical periods included in our audited consolidated financial statements.
Change in fair value of warrant liabilities represents the fair value adjustments to the outstanding Private Warrant liabilities based on the change in their estimated fair value at each reporting period end.
Interest was not capitalized during the year ended December 31, 2023 as there were no such expansion activities during that period. Change in fair value of warrant liabilities. Change in fair value of warrant liabilities represents the fair value adjustments to the outstanding Private Warrant liabilities based on the change in their estimated fair value at each reporting period end.
Factors Affecting Results of Operations We expect our business to continue to be affected by the key factors discussed below, as well as factors discussed in the section titled “ Risk Factors ” included elsewhere in this report. Our expectations are based on assumptions made by us and information currently available to us.
Demand for our services is dependent upon activity levels, particularly our customers’ capital spending on natural resource development activities. Factors Affecting Results of Operations We expect our business to continue to be affected by the key factors discussed below, as well as factors discussed in the section titled “ Risk Factors ” included elsewhere in this report.
We also use Non-GAAP measures such as EBITDA, Adjusted EBITDA, and Discretionary cash flows to evaluate the operating performance of our business. For a more in-depth discussion of the Non-GAAP measures, please refer to the "Non-GAAP Financial Measures" section.
When analyzing adjusted gross profit, we compare actual adjusted gross profit to our budgets and internal projections and to prior period results for a given period in order to assess our performance. We also use Non-GAAP measures such as EBITDA, Adjusted EBITDA, and Discretionary cash flows to evaluate the operating performance of our business.
ABL Facility On the Closing Date, in connection with the closing of the Business Combination, Topaz, Arrow Bidco, Target, Signor and each of their domestic subsidiaries entered into an ABL credit agreement that provides for a senior secured asset-based revolving credit facility in the aggregate principal amount of up to $125 million (the “ABL Facility”).
ABL Facility On March 15, 2019, as amended on February 1, 2023, August 10, 2023, and October 12, 2023, Topaz, Arrow Bidco, Target, Signor and each of their domestic subsidiaries entered into an ABL credit agreement that provides for a senior secured asset-based revolving credit facility in the aggregate principal amount of up to $175 million (the “ABL Facility”) with a termination date of February 1, 2028, which termination date is subject to a springing maturity that will accelerate the maturity of the ABL Facility if any of the 2025 Senior Secured Notes remain outstanding on the date that is ninety-one days prior to the stated maturity date thereof.
The main driver of the increase in services income revenue year over year was growth in the Government segment combined with an increase in customer activity in the HFS – South segment as well as a slight increase in HFS – Midwest, along with increased customer demand at one community in Canada included within the All Other segment.
The main drivers of the increase in services income revenue year over year was the growth in the Government segment, primarily from fixed minimum contractual revenue commitments that are unaffected by changes in occupancy, combined with a continued increase in customer activity in the HFS – South segment as well as a slight increase in the All Other segment.
During the construction phase of the contract, the Company recognized revenue as costs were incurred in connection with the project under the percentage of completion method of accounting as more fully discussed in Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K.
A summary of our significant accounting policies is provided in Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K.
To the extent our underlying assumptions about, or interpretations of, available information prove to be incorrect, our actual results may vary materially from our expected results . Public health threats or outbreaks of communicable diseases, including COVID-19, could have a material adverse effect on the Company’s operations and financial results.
Our expectations are based on assumptions made by us and information currently available to us. To the extent our underlying assumptions about, or interpretations of, available information prove to be incorrect, our actual results may vary materially from our expected results .
Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations: ● Other expense, net: Other expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, involuntary asset conversion gains and losses, COVID-19 related expenses, and other immaterial charges. ● Transaction expenses: Target Hospitality incurred certain transaction costs during 2020, 2021 and 2022, including legal and professional fees, associated with the Proposal and Warrant restatement in 2021 as well as other immaterial items in 2020 and 2022. ● Stock-based compensation: Charges associated with stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy. ● Change in fair value of warrant liabilities: Non-cash change in estimated fair value of warrant liabilities. ● Other adjustments: System implementation costs, including primarily non-cash amortization of capitalized system implementation costs, claim settlement, business development, accounting standard implementation costs and certain severance costs. 62 Table of Contents We define Discretionary cash flows as cash flows from operations less maintenance capital expenditures for specialty rental assets.
Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations: ● Other expense, net: Other expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, COVID-19 related expenses, and other immaterial expenses and non-cash items. ● Transaction expenses: Target Hospitality incurred certain transaction costs during 2021, 2022 and 2023, including legal and professional fees, associated with the Proposal (previously defined in the Item 7.
Over the remaining term of the Notes, interest payments total approximately $47.7 million.
Over the remaining term of the 2025 Senior Secured Notes, interest payments total approximately $31.7 million, which includes any accrued interest due at the maturity date.
The estimated value of the Private Warrants have increased in both the prior and current year, generating a reduction to income in both years. Income tax expense. Income tax expense was $32.4 million for the year ended December 31, 2022 as compared to $1.9 million for the year ended December 31, 2021.
Income tax expense. Income tax expense was $51.1 million for the year ended December 31, 2023 as compared to $32.4 million for the year ended December 31, 2022.
Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure. We believe adjusted gross profit is a meaningful metric because it provides insight on financial performance of our revenue streams without consideration of company overhead.
We believe adjusted gross profit is a meaningful metric because it provides insight on financial performance of our revenue streams without consideration of company overhead. Additionally, using adjusted gross profit gives us insight on factors impacting cost of sales, such as efficiencies of our direct labor and material costs.
Other expense, net was less than $0.1 million for the year ended December 31, 2022 as compared to $0.9 million for the year ended December 31, 2021. The decrease in expense was primarily driven by an increase in gains generated from the sale of assets and the reduction of COVID-19 procedure related expenses in the current year. Interest expense, net.
Other expense, net was $1.2 million for the year ended December 31, 2023 as compared to less than $0.1 million for the year ended December 31, 2022. This increase in expense is primarily driven by costs incurred on the disposal of assets in the All Other segment category in the current period. Loss on extinguishment of debt.
Key drivers to change in revenues may include average utilization of existing beds, levels of development activity in the HFS – South and HFS – Midwest segments, and the consumer price index impacting government contracts. 52 Table of Contents Adjusted Gross Profit We analyze our adjusted gross profit, which is a Non-GAAP measure, which we define as revenues less cost of sales, excluding impairment and depreciation of specialty rental assets to measure our financial performance.
Adjusted Gross Profit We analyze our adjusted gross profit, which is a Non-GAAP measure, which we define as revenues less cost of sales, excluding impairment and depreciation of specialty rental assets to measure our financial performance. Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure.
Our business is capital-intensive and these additional metrics allow management to further evaluate our operating performance. Target Hospitality defines Adjusted gross profit, as gross profit plus depreciation of specialty rental assets, loss on impairment, and certain severance costs.
Our business is capital-intensive and these additional metrics allow management to further evaluate our operating performance.
Bad debt expense also decreased by approximately $1.2 million, which was driven in part by net recoveries of previously reserved bad debt amounts. Other depreciation and amortization. Other depreciation and amortization expense was $14.8 million for the year ended December 31, 2022 as compared to $16.9 million for the year ended December 31, 2021.
Other depreciation and amortization expense was $15.4 million for the year ended December 31, 2023 as compared to $14.8 million for the year ended December 31, 2022. The increase in other depreciation and amortization is primarily driven by an increase in depreciation associated with an increase in finance leases. Other expense, net.
As of December 31, 2022, our network included 29 communities to better serve our customers across the US and Canada. Economic Update During the year ended December 31, 2022, the Company continued to experience significant growth in the Government segment due to the origination of a significantly expanded lease and services agreement in the second quarter of 2022 with an existing Government segment customer to provide enhanced infrastructure and comprehensive facility services that support the critical hospitality solutions the Company provides.
As of December 31, 2023, our network included 28 communities to better serve our customers across the US and Canada. Economic Update During the year ended December 31, 2023, the Company continued to experience increasing revenue in the HFS – South segment due to continued improving customer demand and increasing activity in the HFS – South segment as compared to the year ended December 31, 2022.
Cost of services was $174.2 million for the year ended December 31, 2022 as compared to $120.2 million for the year ended December 31, 2021. The increase in services costs is primarily due to an increase related to growth in 55 Table of Contents the Government segment as mentioned above.
Cost of services was $151.6 million for the year ended December 31, 2023 as compared to $174.2 million for the year ended December 31, 2022.
For additional discussion of risks related to our liquidity and capital resources, refer to the section titled “ Risk Factors ” in Part I Item 1A of this Annual Report on Form 10-K .
For additional discussion of risks related to our liquidity and capital resources, refer to the section titled “ Risk Factors ” in Part I Item 1A of this Annual Report on Form 10-K . 57 Table of Contents Capital Requirements During the year ended December 31, 2023, we incurred approximately $65.6 million in capital expenditures, which decreased by approximately $75.3 million compared to the year ended December 31, 2022 as the prior period included growth projects to increase community capacity, mainly in the Government segment, which was largely completed in the prior year .
On February 1, 2023, the ABL 60 Table of Contents Facility was amended to, among other things, extend the maturity date to February 1, 2028. Refer to Note 21 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for additional information on this amendment.
Refer to Note 8 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K for further discussion regarding extinguishment of debt and the Notes Exchange Offer. Interest expense, net.
Specialty rental income consists primarily of revenues from renting rooms at facilities leased or owned. Specialty rental income increased as a result of growth in the Government segment as a result of the revenue generated by the new Government contracts entered into in March 2021 and May 2022. Cost of services.
Specialty rental income consists primarily of revenues from leasing rooms and other facilities at certain communities that include contractual arrangements with customers that are considered leases under the authoritative accounting guidance for leases. Specialty rental income increased primarily as a result of growth in the Government segment. Cost of services.
This growth generated positive cash flows from operations of approximately $305.6 million representing a increase in cash flows from operations of approximately $201 million or 192% for the year ended December 31, 2022 compared to the year ended December 31, 2021. The financial results for the year ended December 31, 2022 also reflect continued improving customer demand and increasing activity in the HFS – South and Midwest segments as compared to the year ended December 31, 2021 as global activity and economic demand continue to strengthen from lows experienced during the height of the COVID-19 pandemic. For the year ended December 31, 2022, key drivers of financial performance included: ● Increased consolidated revenue by $210.6 million or 72% compared to the year ended 2021 primarily due to additional revenue generated from growth in the Government segment as well as increase in customer demand in the HFS – South segment. ● Increased revenue in the HFS – South segment by $15.4 million or 13% as compared to the year ended December 31, 2021 as a result of increase in customer demand. ● Generated net income of approximately $73.9 million for the year ended December 31, 2022 as compared to a net loss of approximately $4.6 million for the year ended December 31, 2021.
Following the Notes Exchange Offer, approximately $28.1 million aggregate principal amount of 2024 Senior Secured Notes remained outstanding, which were subsequently redeemed on November 21, 2023. For the year ended December 31, 2023, key drivers of financial performance included: ● Increased consolidated revenue by $61.6 million or 12% compared to the year ended 2022 primarily due to additional revenue generated from growth in the Government segment as well as an increase in customer demand in the HFS – South segment. ● Increased revenue in the HFS – South segment by $16.3 million or 12% as compared to the year ended December 31, 2022 as a result of an increase in customer demand. ● Generated consolidated net income of approximately $173.7 million for the year ended December 31, 2023 as compared to a net income of approximately $73.9 million for the year ended December 31, 2022.